Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.95% first-year return on $128k initial cash invested.
-6.95%
Cash On Cash
4.47%
Cap Rate
0.77
DSCR
$4,417
Rent
-$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$99,240
Closing costs
1%
$4,962
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,417
Total Expenses
$5,159
Mortgage P&I
55%
$2,413
Property Taxes
10%
$452
Home Insurance
4%
$173
HOA
0%
$0
Property Management
15%
$663
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,104
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Classic New England Cape Cod House | $4,771 | $249 | 4 | 2 | 0.68 mi |
4bd/2ba Apartment in Worcester | $2,951 | $154 | 4 | 2 | 1.22 mi |
Updated clean 4 BR/2 BA- Quiet Burncoat Area | $3,507 | $183 | 4 | 2 | 1.59 mi |
Upscale 4 Bedroom Condo w King Bed Suite | $4,752 | $248 | 4 | 2 | 1.94 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality